Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,764£7,880£8,077£8,279£8,528£40,529
Total Expenses£6,744£6,802£6,864£6,928£6,996£34,334
Profit Before Tax£1,020£1,079£1,213£1,351£1,532£6,195
Profit After Tax £826£874£983£1,094£1,241£5,018
Change In Property Value£1,000£1,010£3,060£4,203£4,917£14,190
Net Return£1,826£1,884£4,043£5,297£6,158£19,209
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)6%6%13%17%20%62%